Recipe Warehouse
SM11ApprovedSmoothie · 22 oz
Watermelon Tea Smoothie Chestnut Pearls
ชาเเตงโมปั่น เจลลี่ไข่มุกเเห้ว
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: MasterDelivery price: Recipe DB export — delivery > dine-in (correct)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿18.36 (44%)Fresh Ingredients ฿17.72 (43%)Packaging ฿5.31 (13%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿112.15 | ฿41.39 | 36.9% ▲ | ฿70.76 | 63.1% |
| Dine-in + Packaging | ฿112.15 | ฿45.52 | 40.6% ▲ | ฿66.63 | 59.4% |
| Delivery | ฿116.82 | ฿45.52 | 39.0% ▲ | ฿71.30 | 61.0% |
| Foodpanda | — | ฿45.52 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Watermelon 010002 | L0: Raw MaterialLocal Buy | ฿0.0806 | ฿17.72 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿1.87 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.73 | |||
Water Chestnut (900 g) 030016 | L0: Raw MaterialJiancha Trading | ฿0.3704 | ฿11.11 | |||
Jasmine tea Leaves (500 g) 020011 | L0: Raw MaterialJiancha Trading | ฿1.7200 | ฿4.65 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Plastic cup 700ml 040007 | L0: PackagingJiancha Trading | ฿3.3000 | ฿3.30 | |||
Beige Lid 90mm. 040036 | L0: PackagingJiancha Trading | ฿1.0000 | ฿1.00 | |||
Jumbo straws dia 11 mm (100 pcs) 040031 | L0: PackagingJiancha Trading | ฿0.6000 | ฿0.60 | |||
Tissue paper 040012 | L0: PackagingJiancha Trading | ฿0.1500 | ฿0.15 | |||
Top Seal 040025 | L0: PackagingJiancha Trading | ฿0.2605 | ฿0.26 | |||
Avg.Insulated bag cost 040050-1 | L0: PackagingJiancha Trading | ฿3.6250 | — | |||
Paper cup holder tray 040018 | L0: PackagingJiancha Trading | ฿0.6500 | — | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿23.67 · 57%
Local Buy฿17.72 · 43%
Free฿0.00 · 0%
Pricing & link
Expanded Bill of Materials (raw purchase per cup)
Mixes broken down to raw materials, yield-compounded — for ordering & forecasting
| Item | Raw material | Via | Level | Source | Amount |
|---|---|---|---|---|---|
| 010002 | Watermelon | — | L0: Raw Material | Local Buy | 366.6667 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 19.334 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 19.334 G |
| 030016 | Water Chestnut (900 g) | — | L0: Raw Material | Jiancha Trading | 50 G |
| 020011 | Jasmine tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 2.7027 G |
| 140002 | Water | — | L0: Raw Material | Free | 81.0811 G |
| 140001 | Ice | — | L0: Raw Material | Free | 287.8378 G |
| 040007 | Plastic cup 700ml | — | L0: Packaging | Jiancha Trading | 1 G |
| 040036 | Beige Lid 90mm. | — | L0: Packaging | Jiancha Trading | 1 G |
| 040031 | Jumbo straws dia 11 mm (100 pcs) | — | L0: Packaging | Jiancha Trading | 1 G |
| 040012 | Tissue paper | — | L0: Packaging | Jiancha Trading | 1 G |
| 040025 | Top Seal | — | L0: Packaging | Jiancha Trading | 1 G |